[MAXIM] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 8.65%
YoY- 114.18%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 65,814 55,645 898,974 64,398 49,732 42,199 56,732 2.50%
PBT 23,552 20,659 44,854 33,620 16,262 -89,608 -27,283 -
Tax -797 -1,666 -3,373 -1,710 -1,363 -867 22,157 -
NP 22,755 18,993 41,481 31,910 14,899 -90,475 -5,126 -
-
NP to SH 22,755 18,993 41,481 31,910 14,899 -90,475 -28,877 -
-
Tax Rate 3.38% 8.06% 7.52% 5.09% 8.38% - - -
Total Cost 43,059 36,652 857,493 32,488 34,833 132,674 61,858 -5.85%
-
Net Worth 219,584 121,329 105,960 66,120 36,088 23,182 208,347 0.87%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 66 66 - 2,204 - - - -
Div Payout % 0.29% 0.35% - 6.91% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 219,584 121,329 105,960 66,120 36,088 23,182 208,347 0.87%
NOSH 275,917 110,299 110,375 110,200 112,777 110,392 110,236 16.51%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 34.57% 34.13% 4.61% 49.55% 29.96% -214.40% -9.04% -
ROE 10.36% 15.65% 39.15% 48.26% 41.28% -390.28% -13.86% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 45.26 50.45 814.47 58.44 44.10 38.23 51.46 -2.11%
EPS 15.65 17.22 37.58 28.96 13.21 -81.96 -26.20 -
DPS 0.05 0.06 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.51 1.10 0.96 0.60 0.32 0.21 1.89 -3.67%
Adjusted Per Share Value based on latest NOSH - 110,200
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 8.95 7.57 122.26 8.76 6.76 5.74 7.72 2.49%
EPS 3.09 2.58 5.64 4.34 2.03 -12.31 -3.93 -
DPS 0.01 0.01 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.2986 0.165 0.1441 0.0899 0.0491 0.0315 0.2834 0.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.07 1.68 2.01 1.09 0.74 0.37 0.35 -
P/RPS 2.36 3.33 0.25 1.87 1.68 0.97 0.68 23.03%
P/EPS 6.84 9.76 5.35 3.76 5.60 -0.45 -1.34 -
EY 14.62 10.25 18.70 26.57 17.85 -221.51 -74.84 -
DY 0.04 0.04 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 0.71 1.53 2.09 1.82 2.31 1.76 0.19 24.55%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 08/12/06 30/11/05 30/11/04 20/11/03 29/11/02 10/01/02 -
Price 1.00 1.89 1.87 1.56 0.66 0.47 0.44 -
P/RPS 2.21 3.75 0.23 2.67 1.50 1.23 0.85 17.25%
P/EPS 6.39 10.98 4.98 5.39 5.00 -0.57 -1.68 -
EY 15.65 9.11 20.10 18.56 20.02 -174.38 -59.54 -
DY 0.05 0.03 0.00 1.28 0.00 0.00 0.00 -
P/NAPS 0.66 1.72 1.95 2.60 2.06 2.24 0.23 19.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment